
Ermenegildo Zegna (ZGN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
2.8B
Total Liabilities
1.9B
Shareholders Equity
982.9M
Debt to Equity
1.88
Cash Flow Metrics
Revenue & Profitability Trend
Ermenegildo Zegna Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 1.9B | 1.9B | 1.5B | 1.3B | 1.0B |
Cost of Goods Sold | 650.1M | 680.2M | 564.8M | 495.7M | 537.5M |
Gross Profit | 1.3B | 1.2B | 928.0M | 796.7M | 477.2M |
Gross Margin % | 66.6% | 64.3% | 62.2% | 61.6% | 47.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 1.1B | 1.0B | 780.2M | 890.7M | 284.6M |
Other Operating Expenses | - | - | 11.4M | 12.2M | 11.9M |
Total Operating Expenses | 1.1B | 1.0B | 791.7M | 903.0M | 296.4M |
Operating Income | 166.9M | 208.1M | 147.8M | -94.0M | 11.0M |
Operating Margin % | 8.6% | 10.9% | 9.9% | -7.3% | 1.1% |
Non-Operating Items | |||||
Interest Income | 2.6M | 2.9M | 1.7M | 2.5M | 3.9M |
Interest Expense | 39.7M | 30.7M | 16.0M | 13.9M | 16.4M |
Other Non-Operating Income | -9.6M | -13.3M | -28.2M | -1.2M | -26.9M |
Pre-tax Income | 130.6M | 169.1M | 101.1M | -97.0M | -31.6M |
Income Tax | 39.7M | 33.4M | 35.8M | 30.7M | 15.0M |
Effective Tax Rate % | 30.4% | 19.8% | 35.4% | 0.0% | 0.0% |
Net Income | 90.9M | 135.7M | 65.3M | -127.7M | -46.5M |
Net Margin % | 4.7% | 7.1% | 4.4% | -9.9% | -4.6% |
Key Metrics | |||||
EBITDA | 416.9M | 405.1M | 321.1M | 75.1M | 173.8M |
EPS (Basic) | $0.31 | $0.49 | $0.22 | $-0.67 | $-0.21 |
EPS (Diluted) | $0.30 | $0.48 | $0.21 | $-0.67 | $-0.21 |
Basic Shares Outstanding | 251531105 | 247015882 | 237545736 | 187872159 | 231191011 |
Diluted Shares Outstanding | 251531105 | 247015882 | 237545736 | 187872159 | 231191011 |
Income Statement Trend
Ermenegildo Zegna Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 219.1M | 296.3M | 254.3M | 459.8M | 317.3M |
Short-term Investments | 77.0M | 90.8M | 318.7M | 340.4M | 350.2M |
Accounts Receivable | 248.8M | 240.5M | 177.2M | 160.4M | 138.8M |
Inventory | 521.0M | 522.6M | 410.9M | 338.5M | 321.5M |
Other Current Assets | 105.7M | 95.3M | 84.6M | 68.8M | 66.7M |
Total Current Assets | 1.2B | 1.3B | 1.3B | 1.4B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 191.7M | 175.7M | 162.0M | 159.9M | 162.9M |
Goodwill | 890.0M | 828.5M | 695.6M | 652.4M | 596.7M |
Intangible Assets | 338.7M | 316.0M | 216.2M | 198.0M | 179.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 167.6M | 162.0M | 126.0M | 108.2M | 89.0M |
Total Non-Current Assets | 1.6B | 1.5B | 1.1B | 1.1B | 1.2B |
Total Assets | 2.8B | 2.8B | 2.4B | 2.5B | 2.4B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 248.6M | 261.1M | 220.8M | 177.8M | 150.3M |
Short-term Debt | 320.1M | 412.0M | 397.6M | 263.9M | 198.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 31.7M | 52.5M | 56.2M | 64.4M | 29.9M |
Total Current Liabilities | 852.9M | 1.0B | 867.0M | 702.3M | 535.5M |
Non-Current Liabilities | |||||
Long-term Debt | 715.1M | 584.4M | 516.9M | 803.1M | 877.9M |
Deferred Tax Liabilities | 78.1M | 73.9M | 60.5M | 53.8M | 70.7M |
Other Non-Current Liabilities | 110.0K | 9.8M | 27.0K | 8.0M | 3.8M |
Total Non-Current Liabilities | 998.2M | 854.0M | 827.4M | 1.1B | 1.2B |
Total Liabilities | 1.9B | 1.9B | 1.7B | 1.8B | 1.8B |
Equity | |||||
Common Stock | 9.2M | 9.2M | 5.9M | 5.9M | 4.3M |
Retained Earnings | 668.7M | 618.9M | 528.3M | 498.6M | 893.2M |
Treasury Stock | 418.3M | 436.6M | 451.2M | 455.0M | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 982.9M | 900.9M | 732.3M | 644.3M | 645.0M |
Key Metrics | |||||
Total Debt | 1.0B | 996.3M | 914.6M | 1.1B | 1.1B |
Working Capital | 353.3M | 275.5M | 418.7M | 682.2M | 703.7M |
Balance Sheet Composition
Ermenegildo Zegna Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 90.9M | 135.7M | 65.3M | -127.7M | -46.5M |
Depreciation & Amortization | 236.0M | 195.0M | 173.5M | 154.2M | 166.2M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -117.9M | -141.9M | -151.2M | 11.6M | -52.3M |
Operating Cash Flow | 325.8M | 319.6M | 187.5M | 297.5M | 68.3M |
Investing Activities | |||||
Capital Expenditures | -100.1M | -57.0M | -49.1M | -75.9M | -26.5M |
Acquisitions | -19.3M | -133.4M | -585.0K | -4.5M | -2.2M |
Investment Purchases | -26.3M | -37.0M | -32.4M | -76.1M | -166.3M |
Investment Sales | 49.0M | 270.3M | 46.5M | 92.0M | 253.2M |
Investing Cash Flow | -100.6M | 42.6M | -33.2M | -67.4M | 104.1M |
Financing Activities | |||||
Share Repurchases | - | 0 | 0 | -455.4M | -945.0K |
Dividends Paid | -30.3M | -25.0M | -21.9M | -102.0K | 0 |
Debt Issuance | 259.7M | 204.4M | 0 | 123.6M | 265.4M |
Debt Repayment | -434.3M | -431.9M | -281.4M | -265.1M | -311.7M |
Financing Cash Flow | -234.5M | -254.9M | -297.0M | -64.1M | -49.1M |
Free Cash Flow | 153.6M | 197.5M | 73.1M | 186.8M | 31.8M |
Net Change in Cash | -9.3M | 107.4M | -142.7M | 166.1M | 123.4M |
Cash Flow Trend
Ermenegildo Zegna Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.43
Forward P/E
17.44
Price to Book
2.16
Price to Sales
1.02
PEG Ratio
17.44
Profitability Ratios
Profit Margin
3.96%
Operating Margin
10.45%
Return on Equity
9.65%
Return on Assets
4.11%
Financial Health
Current Ratio
1.41
Debt to Equity
106.87
Beta
0.72
Per Share Data
EPS (TTM)
$0.35
Book Value per Share
$3.63
Revenue per Share
$7.74
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
zgn | 2.0B | 22.43 | 2.16 | 9.65% | 3.96% | 106.87 |
Ralph Lauren | 17.5B | 23.04 | 6.99 | 32.55% | 10.91% | 127.96 |
Levi Strauss | 8.0B | 19.18 | 3.81 | 20.93% | 6.25% | 107.42 |
Hanesbrands | 1.5B | -5.32 | 33.90 | -26.75% | -8.25% | 6,053.55 |
Canada Goose | 1.1B | 32.29 | 2.54 | 12.99% | 3.44% | 161.64 |
G-III Apparel | 1.1B | 5.75 | 0.63 | 12.21% | 6.20% | 17.14 |
Financial data is updated regularly. All figures are in the company's reporting currency.